MIRA INFORM REPORT

 

 

Report Date :

02.12.2013

 

IDENTIFICATION DETAILS

 

Name :

FICUS PAX PRIVATE LIMITED

 

 

Registered Office :

No 4, SY No 107, Parveen Transport Compound, Opposite ITPL Gate, Whitefield, Bangalore – 560066, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.07.2001

 

 

Com. Reg. No.:

08-029300

 

 

Capital Investment / Paid-up Capital :

Rs. 129.937 Millions

 

 

CIN No.:

[Company Identification No.]

U29195KA2001PTC029300

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRF00434A

 

 

PAN No.:

[Permanent Account No.]

AAACF5951E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Packaging Products and Solar Panels.

 

 

No. of Employees :

800 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 545000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

There appears drastic dip in profit of the company during the financial year 2013. Reserves of the company seems to be low.

 

However, trade relations are reported to be fair. Business is active. Payments are slow but correct.

 

The company can be considered for business dealings with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6 % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY

 

Name :

Mr. B.R. Vijayendra

Designation :

Director

Contact No.:

91-9845133401

Date :

27.11.2013

 

 

LOCATIONS

 

Registered Office :

No 4, SY No 107, Parveen Transport Compound, Opposite ITPL Gate, Whitefield, Bangalore – 560066, Karnataka, India

Tel. No.:

91-80-28549080/ 28549081

Mobile No.:

91-9845133401 (Mr. Vijayendra)

Fax No.:

91-80-28549082

E-Mail :

admin@ficuspax.com

ar@ficuspax.com

brv@ficuspax.com

Website :

http://www.ficuspax.com

Location :

Rented

 

 

Corporate Office/ Factory 1 :

SY. No. 95/2B, Koralur Village, Along National Highway #207, Thirumalashetty Halli Cross, Bangalore - 560067, Karnataka, India

Tel. No.:

91-80-28549081

Fax No.:

91-80-28549082

Area :

1 Acre

Location :

Owned

 

 

Factory 2 :

No. 298, Surajpur Near Gurudwara, Behind Collectrate, Surajpur, G.B Nagar, Greater Noida – 201306, Uttar Pradesh, India

 

 

Factories :

Also located at:

 

·         Bangalore

Hyderabad

Pune

Chennai

Hubli

 

 

DIRECTORS

 

AS ON 05.09.2013

 

Name :

Mr. Vijayendra Ramaswamy Bhartur

Designation :

Director

Address :

No. 18, 9th A Main, 5th Block, Jayanagar, Bangalore – 560041, Karnataka, India

Date of Birth/Age :

01.08.1950

Date of Appointment :

20.07.2001

PAN No.:

ABNPV1032B

DIN No.:

01325982

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U29195KA2001PTC029300

FICUS PAX PRIVATE LIMITED

Director

20/07/2001

20/07/2001

Active

NO

2

U36101KA1977PTC003135

UNICRAFTS PRIVATE LIMITED

Director

08/04/2010

08/04/2010

Strike off

NO

3

U51900KA2010PTC055437

QUENCH IMPEX PRIVATE LIMITED

Director

07/10/2010

07/10/2010

Active

NO

 

 

Name :

Mr. Mohammed Abdul Ameen Rahaman

Designation :

Director

Address :

No. 3275, 12th Main Hal, 2nd Stage, Indiranagar, Bangalore – 560038, Karnataka, India

Date of Birth/Age :

26.10.1947

Date of Appointment :

20.07.2001

PAN No.:

AARPR8463P

DIN No.:

01805410

Other Directorship :

 

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U36101KA1977PTC003135

UNICRAFTS PRIVATE LIMITED

Director

14/04/1977

14/04/1977

Strike off

NO

2

U29195KA2001PTC029300

FICUS PAX PRIVATE LIMITED

Director

20/07/2001

20/07/2001

Active

NO

3

U51900KA2010PTC055437

QUENCH IMPEX PRIVATE LIMITED

Director

07/10/2010

07/10/2010

Active

NO

 

 

KEY EXECUTIVES

 

Name :

S N Suresh

Designation :

Secretary

Address :

Sri Krishna No. 470/1, 11th Cross, Bell Layout, III Block, Vidyaranyapura, Bangalore – 560097, Karnataka, India

Date of Birth/Age :

13.01.1951

Date of Appointment :

10.05.2013

PAN No.:

ABDPS1817R

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 05.09.2013

 

Names of Shareholders

 

No. of Shares

 

Ameen Rahaman

 

649687

Vijayendra Ramaswamy Bhartur

 

649687

 

 

 

Total

 

 

1299374

 

 

AS ON 05.09.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Packaging Products and Solar Panels.

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

48189000

Special Packing Material

 

 

Exports :

 

Products :

Packaging Products

Countries :

·         France

UK

USA

 

 

Imports :

 

Products / Countries :

·         Machines – Europe

Pine Wood – Brazil

Plywood – China

Corrugated Box - Thailand

 

 

Terms :

 

Selling :

Credit (30-60 Days)

 

 

Purchasing :

Credit (30-60 Days) and 50% Advance

 

 

GENERAL INFORMATION

 

Suppliers :

Tri-Wall

 

 

Customers :

OEM’s

 

G E Healthcare, Bangalore

 

 

No. of Employees :

800 (Approximately)

 

 

Bankers :

Indian Overseas Bank, Residency Road Branch, 133/2, Janardhan Tower, Residency Road, Bangalore - 560025, Karnataka, India

 

 

Facilities :

Total Facility : Rs. 240.000 Millions (From Indian Overseas Bank)

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term loans

29.332

20.660

SHORT TERM BORROWINGS

 

 

Working capital loans from banks

221.018

140.675

 

 

 

Total

 

250.350

161.335

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Badari Madhusudhan and Srinivasan

Chartered Accountants

Address :

GC AL SA Glenridge #32, Langford Road, Bangalore – 560025, Karnataka, India

Income-tax PAN of auditor or auditor's firm :

AAAFB6539M

 

 

Related Parties :

·         Cocoonz Packaging Solutions LLP

Quench Impex Private Limited [U51900KA2010PTC055437]

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,500,000

Equity Shares

Rs. 100/- each

Rs. 150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,299,374

Equity Shares

Rs. 100/- each

Rs. 129.937 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

129.937

129.937

108.281

(b) Reserves & Surplus

6.364

18.237

21.863

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

136.301

148.174

130.144

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

29.332

20.660

144.332

(b) Deferred tax liabilities (Net)

4.230

3.672

0.450

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

33.562

24.332

144.782

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

221.018

140.675

0.000

(b) Trade payables

154.867

148.623

172.940

(c) Other current liabilities

21.297

23.914

9.828

(d) Short-term provisions

41.947

45.476

40.532

Total Current Liabilities (4)

439.129

358.688

223.300

 

 

 

 

TOTAL

608.992

531.194

498.226

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

144.452

95.747

87.283

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

13.367

22.133

7.504

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.118

0.181

1.061

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

157.937

118.061

95.848

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

112.004

92.797

86.747

(c) Trade receivables

206.100

202.797

186.711

(d) Cash and cash equivalents

22.396

13.996

26.786

(e) Short-term loans and advances

110.555

103.543

102.134

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

451.055

413.133

402.378

 

 

 

 

TOTAL

608.992

531.194

498.226

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue from operations

960.906

983.596

 

 

 

Other Income

1.675

0.201

 

 

 

TOTAL                                     (A)

962.581

983.797

913.800

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of material consumed

656.022

680.267

 

 

Change in inventories of finished goods, work in progress and stock in trade

(6.377)

(5.347)

 

 

 

Employee benefit Expenses

58.167

43.897

 

 

 

Other Expenses

192.753

178.840

 

 

 

TOTAL                                     (B)

900.565

897.657

827.300

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

62.016

86.140

86.500

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

31.224

23.206

16.300

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

30.792

62.934

70.200

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

14.095

11.678

21.200

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

16.697

51.256

49.000

 

 

 

 

 

Less

TAX                                                                  (H)

13.468

20.642

16.600

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.229

30.614

32.400

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.56

23.44

33.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

0.34

3.11

3.55

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.74

5.21

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.80

10.07

10.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.35

0.38

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.84

1.09

1.11

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.03

1.15

1.80

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report

(Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80036694

25/08/2013 *

272,100,000.00

INDIAN OVERSEAS BANK

RESIDENCY ROAD BRANCH, 133/2, JANARDHAN TOWER, RESIDENCY ROAD, BANGALORE - 560025, KARNATAKA, INDIA

B87554986

 

* Date of charge modification

 

 

TRADE REFERENCES:

 

·         Tri-Wall

G E Healthcare, Bangalore

 

 

FIXED ASSETS:

 

·         Land

Buildings

Factory building

Other building

Plant and equipment

Factory equipments

Furniture and fixtures

Vehicles

Motor vehicles

Office equipment

Computer equipments

Other equipments

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 62.39

UK Pound

1

Rs. 102.06

Euro

1

Rs. 84.98

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.